Valuation Union Plastic

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
23.60 ^THB	+0.43%		+0.43%	+11.85%

05-14	Union Plastic Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-18	Union Plastic Public Company Limited Proposes Cash Dividend for the Operating Period from 01 January 2025 to 31 December 2025, Payable on 13 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	422.5	612.5	535	400	437.5	527.5
Change	-	44.97%	-12.65%	-25.23%	9.38%	20.57%
Enterprise Value (EV) ¹	225.8	461.6	360.1	139.5	115.5	188.4
Change	-	104.39%	-21.98%	-61.26%	-17.2%	63.13%
P/E	-16.2x	-2,194x	19.1x	8.99x	8.73x	8.37x
PBR	0.88x	1.23x	1x	0.68x	0.71x	0.85x
PEG	-	22.2x	-0x	0.2x	0.7x	0.3x
Capitalization / Revenue	0.83x	1.08x	0.85x	0.58x	0.68x	0.84x
EV / Revenue	0.44x	0.81x	0.58x	0.2x	0.18x	0.3x
EV / EBITDA	-7.27x	32.5x	16.5x	3.7x	3.37x	6x
EV / EBIT	-3.51x	-19.6x	-23.6x	-23x	-11.1x	-24.6x
EV / FCF	-12.3x	-7.05x	-17.3x	3.94x	4.36x	-18x
FCF Yield	-8.15%	-14.2%	-5.79%	25.4%	22.9%	-5.56%
Dividend per Share ²	-	-	-	1.18	1.98	2.5
Rate of return	-	-	-	7.38%	11.3%	11.8%
EPS ²	-1.042	-0.0112	1.12	1.779	2.004	2.522
Distribution rate	-	-	-	66.3%	98.8%	99.1%
Net sales ¹	509.3	566.4	626	684	647.6	626.6
EBITDA ¹	-31.07	14.2	21.87	37.72	34.26	31.41
EBIT ¹	-64.33	-23.53	-15.28	-6.066	-10.42	-7.645
Net income ¹	-26.05	-0.2792	28.01	44.48	50.1	63.06
Net Debt ¹	-196.7	-150.9	-174.9	-260.5	-322	-339.1
Reference price ²	16.90	24.50	21.40	16.00	17.50	21.10
Nbr of stocks (in thousands)	25,000	25,000	25,000	25,000	25,000	25,000
Announcement Date	25/02/21	25/02/22	24/02/23	28/02/24	21/02/25	23/02/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNION PLASTIC	-	-	-	-	17.74M
AIR LIQUIDE	27.95x	4.31x	13.9x	2.04%	126B
NAN YA PLASTICS CORPORATION	19.11x	5.18x	35.38x	1.94%	44.85B
SABIC	51.54x	1.33x	8.38x	6.14%	41.19B
WANHUA CHEMICAL GROUP CO., LTD.	11.66x	1.15x	6.52x	2.62%	31.72B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.41x	2.76x	6.85x	4.73%	21.8B
ZHEJIANG JUHUA CO., LTD.	20.03x	-	-	1.98%	17.29B
LYONDELLBASELL INDUSTRIES N.V.	6.06x	0.79x	5.1x	4.9%	18.19B
RESONAC HOLDINGS CORPORATION	31.05x	2.5x	14.13x	0.41%	18.14B
HENGLI PETROCHEMICAL CO.,LTD.	9.8x	0.88x	7.76x	3.58%	16.39B
Average	20.73x	2.36x	12.25x	3.15%	33.61B
Weighted average by Cap.	24.61x	3.15x	14.19x	2.9%